[MISC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MISC] MISC BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 100.17%
YoY- 770.07%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Revenue 4,786,900 5,090,740 4,829,175 4,663,952 4,568,161 5,102,754 7,420,537 -6.28%
PBT 2,154,900 1,284,423 872,433 696,763 577,276 393,778 434,136 26.77%
Tax -4,700 -5,845 -41,566 -25,196 -595,093 -413,919 -33,959 -25.38%
NP 2,150,200 1,278,578 830,867 671,567 -17,817 -20,141 400,177 28.27%
-
NP to SH 1,917,600 1,231,496 774,480 601,373 -89,748 -184,750 315,511 30.63%
-
Tax Rate 0.22% 0.46% 4.76% 3.62% 103.09% 105.11% 7.82% -
Total Cost 2,636,700 3,812,162 3,998,308 3,992,385 4,585,978 5,122,895 7,020,360 -13.49%
-
Net Worth 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 23,363,376 20,017,090 8.25%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Div 446,380 334,785 178,552 - - - 558,097 -3.25%
Div Payout % 23.28% 27.19% 23.05% - - - 176.89% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Net Worth 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 23,363,376 20,017,090 8.25%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,484,333 3,720,648 2.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
NP Margin 44.92% 25.12% 17.21% 14.40% -0.39% -0.39% 5.39% -
ROE 5.61% 4.00% 3.14% 2.67% -0.40% -0.79% 1.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 107.24 114.04 108.19 104.48 102.34 113.79 199.44 -8.77%
EPS 43.00 27.60 17.40 13.50 -2.10 -4.10 8.48 27.17%
DPS 10.00 7.50 4.00 0.00 0.00 0.00 15.00 -5.82%
NAPS 7.66 6.89 5.53 5.04 4.98 5.21 5.38 5.37%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 107.24 114.04 108.19 104.48 102.34 114.31 166.24 -6.28%
EPS 43.00 27.60 17.40 13.50 -2.10 -4.14 7.07 30.64%
DPS 10.00 7.50 4.00 0.00 0.00 0.00 12.50 -3.25%
NAPS 7.66 6.89 5.53 5.04 4.98 5.234 4.4843 8.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 -
Price 7.46 7.72 6.50 5.10 4.61 7.35 8.90 -
P/RPS 6.96 6.77 6.01 4.88 4.50 6.46 4.46 6.81%
P/EPS 17.37 27.98 37.46 37.86 -229.29 -178.40 104.95 -23.38%
EY 5.76 3.57 2.67 2.64 -0.44 -0.56 0.95 30.58%
DY 1.34 0.97 0.62 0.00 0.00 0.00 1.69 -3.37%
P/NAPS 0.97 1.12 1.18 1.01 0.93 1.41 1.65 -7.56%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 04/08/16 04/08/15 06/08/14 16/08/13 16/08/12 18/08/11 23/11/09 -
Price 7.50 8.20 6.73 5.14 4.49 7.30 8.80 -
P/RPS 6.99 7.19 6.22 4.92 4.39 6.42 4.41 7.05%
P/EPS 17.46 29.72 38.79 38.15 -223.32 -177.19 103.77 -23.19%
EY 5.73 3.36 2.58 2.62 -0.45 -0.56 0.96 30.28%
DY 1.33 0.91 0.59 0.00 0.00 0.00 1.70 -3.56%
P/NAPS 0.98 1.19 1.22 1.02 0.90 1.40 1.64 -7.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment